[SUNWAY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.04%
YoY- 91.55%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,919,601 3,599,238 3,713,491 3,719,967 3,738,913 3,267,019 2,822,003 24.36%
PBT 632,555 612,514 558,866 512,726 507,046 354,306 324,609 55.69%
Tax -125,382 -121,567 -126,681 -127,037 -98,834 -50,250 -40,926 110.22%
NP 507,173 490,947 432,185 385,689 408,212 304,056 283,683 47.04%
-
NP to SH 459,612 454,682 411,792 365,872 369,714 271,537 250,807 49.47%
-
Tax Rate 19.82% 19.85% 22.67% 24.78% 19.49% 14.18% 12.61% -
Total Cost 3,412,428 3,108,291 3,281,306 3,334,278 3,330,701 2,962,963 2,538,320 21.69%
-
Net Worth 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 -4.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 77,533 - - - - - - -
Div Payout % 16.87% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,584,443 3,323,478 3,244,395 3,073,825 2,984,818 2,815,453 2,791,137 -4.97%
NOSH 1,292,221 1,293,182 1,292,587 1,291,523 1,292,129 1,291,492 1,292,193 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.94% 13.64% 11.64% 10.37% 10.92% 9.31% 10.05% -
ROE 17.78% 13.68% 12.69% 11.90% 12.39% 9.64% 8.99% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 303.32 278.32 287.29 288.03 289.36 252.96 218.39 24.35%
EPS 35.57 35.16 31.86 28.33 28.61 21.03 19.41 49.47%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.57 2.51 2.38 2.31 2.18 2.16 -4.97%
Adjusted Per Share Value based on latest NOSH - 1,291,523
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.36 62.77 64.76 64.87 65.21 56.98 49.21 24.37%
EPS 8.02 7.93 7.18 6.38 6.45 4.74 4.37 49.62%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4507 0.5796 0.5658 0.5361 0.5205 0.491 0.4868 -4.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 19/01/11 -
Price 2.38 2.30 2.30 2.63 2.55 1.89 2.33 -
P/RPS 0.78 0.83 0.80 0.91 0.88 0.75 1.07 -18.92%
P/EPS 6.69 6.54 7.22 9.28 8.91 8.99 12.00 -32.14%
EY 14.94 15.29 13.85 10.77 11.22 11.12 8.33 47.35%
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.89 0.92 1.11 1.10 0.87 1.08 6.64%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 -
Price 2.49 2.30 2.25 2.29 2.61 2.22 2.29 -
P/RPS 0.82 0.83 0.78 0.80 0.90 0.88 1.05 -15.13%
P/EPS 7.00 6.54 7.06 8.08 9.12 10.56 11.80 -29.28%
EY 14.28 15.29 14.16 12.37 10.96 9.47 8.48 41.31%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.89 0.90 0.96 1.13 1.02 1.06 11.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment